244.HK WACC - Weighted Average Cost of Capital

The WACC of The Sincere Company Ltd (244.HK) is 6.3%.

The Cost of Equity of The Sincere Company Ltd (244.HK) is 6.15%.

The Cost of Debt of The Sincere Company Ltd (244.HK) is 6.55%.

	Range	Selected
Cost of equity	5.40% - 6.90%	6.15%
Tax rate	-% - -%	-%
Cost of debt	6.10% - 7.00%	6.55%
WACC	5.7% - 6.9%	6.3%

WACC

244.HK WACC calculation

Category	Low	High

Long-term bond rate	2.9%	3.4%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.34	0.37

Additional risk adjustments	0.5%	1.0%
Cost of equity	5.40%	6.90%

Tax rate	-%	-%
Debt/Equity ratio	0.59	0.59
Cost of debt	6.10%	7.00%

After-tax WACC	5.7%	6.9%


Selected WACC	6.3%

244.HK's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for 244.HK:

cost_of_equity (6.15%) = risk_free_rate (3.15%) + equity_risk_premium (6.50%) * adjusted_beta (0.34) + risk_adjustments (0.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.